65.30
Revenue$M
248.6
265.5
276.7
292.8
315.2
327.3
340.7
355.3
384.4
418.2
68.49
5.82%
5.81%
39
26.88
Revenue growth%
25.49
24.16
25.87
24.57
21.62
20.74
21.23
18.23
15.90
15.86
24.45
18.23
21.42
29
7.20
Gross margin%
15.80
12.86
12.43
11.21
11.64
8.97
8.77
10.55
11.35
9.02
17.37
9.02
11.28
77
20.87
Operating margin%
3.17
1.19
1.29
3.63
3.79
1.46
3.70
2.71
2.91
2.35
6.28
2.71
2.81
11
23.24
Net margin%
25.56
25.30
24.58
25.07
23.37
24.95
26.84
24.49
26.78
27.17
20.35
26.78
25.18
33
25.24
P/E ratio (avg)x
11.38
13.84
15.10
16.09
15.81
15.74
15.98
18.61
18.60
20.89
23.92
18.60
15.90
79
37.49
EV/EBITx
23.26
21.32
21.63
21.24
19.54
20.11
21.42
19.87
18.31
18.16
17.21
19.87
20.68
17
29.26
FCF yield (avg)%
20.32
22.38
21.58
21.39
22.97
25.29
24.53
23.65
22.07
21.83
11.05
23.65
22.23
9
29.68
FCF margin%
21.33
22.28
19.51
16.76
17.70
20.63
23.02
20.09
17.14
14.26
21.14
20.09
19.80
41
0.284
FCF / Net incomex
0.955
1.003
1.034
1.025
1.106
1.236
1.388
1.615
1.625
1.885
0.832
1.615
1.171
94
12.97
ROIC%
11.44
11.46
10.20
12.49
15.23
17.49
18.31
17.79
16.93
18.01
13.13
17.79
16.08
87
25.05
Return on equity%
10.14
9.88
8.42
5.46
8.10
10.91
13.82
13.94
14.26
11.62
22.17
13.82
10.53
73
25.45
Return on assets%
23.58
24.73
26.77
26.77
24.66
25.73
25.63
22.66
21.48
22.17
14.59
22.66
24.70
62
0.06
EPS$
0.13
0.12
0.12
0.11
0.11
0.10
0.10
0.10
0.11
0.12
0.07
1.78%
(0.76%)
—
11.55
EPS growth%
34.17
34.60
37.22
35.33
35.39
34.55
37.50
34.90
32.30
31.98
25.21
34.55
34.75
34
0.09
Bookvalue per sh$
0.19
0.20
0.17
0.18
0.19
0.21
0.22
0.23
0.23
0.23
0.04
3.67%
1.64%
—
0.17
FCF per share$
0.11
0.11
0.11
0.11
0.12
0.12
0.12
0.12
0.13
0.14
0.18
3.15%
3.27%
—
0.15
Dividend per sh$
0.19
0.17
0.17
0.16
0.16
0.17
0.19
0.20
0.20
0.20
0.18
4.07%
(0.19%)
—
16.57
Div yield (avg)%
24.62
26.09
24.93
23.71
25.13
25.15
25.59
23.84
25.14
22.62
4.40
25.14
25.03
50
9.11
Payout ratio%
22.03
24.16
26.15
23.83
25.15
22.90
21.47
22.31
21.18
23.69
19.82
22.31
23.29
25
396.7
Shares (diluted)M
308.3
301.3
270.5
268.5
253.9
254.1
270.6
290.7
256.8
254.0
397.6
0.01%
(2.72%)
59
14.31
Buyback yield%
5.98
6.27
3.72
1.90
4.38
1.78
1.51
2.18
3.27
2.07
16.57
2.07
2.72
86
0.931
D/E ratiox
0.944
0.959
0.952
0.837
0.831
0.784
0.699
0.635
0.688
0.684
1.062
0.688
0.808
55
115.6
Enterprise value$M
290.9
333.6
354.0
351.7
393.7
443.5
467.8
512.2
541.2
536.4
157.7
6.38%
6.34%
68
140.7
LT debt$M
83.70
95.92
87.52
94.14
94.27
107.1
106.2
103.1
111.3
111.2
312.8
3.35%
3.11%
66
Revenue
$418.2M
5.81%
1.00×
Cost of revenue
$213.3M
5.77%
1.00×
Operating expenses
$77.12M
5.64%
0.98×